 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
7 O( `- P& l% N# e
( [5 ~4 G' t8 Z) U5 z. q! F4 F% X我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2! T9 w( i: B. J8 i/ o/ `
即使按照3.35%,按照转过去之后35年贷款计,你3年之后37.33,也就是说,你总共就还了37.8-37.33=0.47w,也就是4700块本金。也就是还了3个月本金,其他33个月都在还利息和罚金。
: _0 @" |/ w* v* [可能相比来说,还是不折腾得时候剩的本金要少。- {5 ~2 c% r8 i6 K2 Q
具体情况见下表
% R" E/ m& W8 n/ o) `1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
* [9 x8 `1 v% D2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 & @5 ~ y! q2 X' }+ C9 v
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
; S8 @" z- ]( r" e" U1 }* z4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 , d* H& K t) c \, V
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
" Y2 A, B$ @/ L! S5 b; t+ A7 E( P6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
! T( Y! W' G- @: a) s3 p" n7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 s9 K0 s0 M+ P& H$ S4 `
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
* Y5 _2 H/ \, ]8 l/ n9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 9 y' h9 U/ J; v% C! y
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92
s4 D/ L* I) r* F% P8 i11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
" } z2 _: c! H! s) ^9 w12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 - B2 I) D% v2 W) f9 m
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
2 f3 X' O: G. Z14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 8 S$ d3 {" U. s- l
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
$ `, |* ]& E6 N# e8 [0 U16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 * ~2 W: h% a+ V
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 6 u' E( j8 x4 B# q; N
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
! p4 u/ v1 F% Z' q/ |19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 % K; K, A5 B0 m, l: p0 Y4 r7 \
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
! u$ i3 `3 O3 j' C" J21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
. Y |8 z8 Z l: |' t5 A( o1 P22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40
7 ^) Z* G7 t1 n1 Y23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 8 L2 I1 n( J% K% ?3 U$ f1 _- Z
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 ' r* J$ p& y7 g2 @2 y- j
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 9 d) x4 `1 |3 c
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
0 Y1 H" T& r2 T" h. z27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
1 z" V5 J% ]- a. `' C28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 2 x% I& K( D9 Z3 H/ h- A8 }
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
4 }! \8 W1 M% H: s30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
7 t- j6 \# ^( `31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
+ C! Y8 O8 ]6 z; \# w32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 / L1 }# G8 ^; j
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
( s+ d% s7 H3 m' x, L0 ]34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
' F# i& s# {5 I1 V" ]9 x35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 - u) T+ Q" J ?
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|